Shikoku Electric Power Co Inc
TSE:9507
Balance Sheet
Balance Sheet Decomposition
Shikoku Electric Power Co Inc
Shikoku Electric Power Co Inc
Balance Sheet
Shikoku Electric Power Co Inc
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
8 519
|
6 314
|
6 749
|
6 412
|
7 584
|
5 993
|
5 301
|
6 166
|
6 876
|
5 526
|
8 164
|
14 351
|
11 109
|
34 774
|
38 731
|
42 518
|
56 807
|
42 289
|
55 461
|
65 494
|
72 978
|
105 954
|
118 346
|
130 192
|
|
| Cash Equivalents |
8 519
|
6 314
|
6 749
|
6 412
|
7 584
|
5 993
|
5 301
|
6 166
|
6 876
|
5 526
|
8 164
|
14 351
|
11 109
|
34 774
|
38 731
|
42 518
|
56 807
|
42 289
|
55 461
|
65 494
|
72 978
|
105 954
|
118 346
|
130 192
|
|
| Short-Term Investments |
1 101
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
54 971
|
52 264
|
50 467
|
50 038
|
46 633
|
50 571
|
54 682
|
51 388
|
45 140
|
50 077
|
42 809
|
48 997
|
61 075
|
71 458
|
74 692
|
82 238
|
86 213
|
97 264
|
95 958
|
116 169
|
94 151
|
108 807
|
108 290
|
120 211
|
|
| Accounts Receivables |
54 971
|
52 264
|
50 467
|
50 038
|
46 633
|
50 571
|
54 682
|
51 388
|
45 140
|
50 077
|
42 809
|
48 997
|
61 075
|
71 458
|
74 692
|
82 238
|
86 213
|
97 264
|
95 958
|
100 729
|
78 450
|
92 261
|
91 077
|
102 452
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 440
|
15 701
|
16 546
|
17 213
|
17 759
|
|
| Inventory |
21 210
|
14 933
|
12 711
|
13 893
|
21 653
|
23 752
|
27 658
|
30 371
|
25 658
|
22 277
|
35 951
|
32 713
|
39 308
|
34 948
|
26 674
|
26 424
|
28 965
|
34 744
|
28 658
|
27 991
|
31 507
|
59 974
|
43 068
|
42 070
|
|
| Other Current Assets |
9 384
|
6 962
|
10 238
|
14 538
|
11 777
|
13 649
|
11 879
|
17 980
|
19 151
|
21 559
|
36 242
|
24 089
|
38 993
|
27 281
|
24 566
|
36 750
|
23 813
|
33 112
|
35 118
|
30 080
|
53 978
|
49 373
|
56 358
|
53 927
|
|
| Total Current Assets |
95 185
|
80 473
|
80 165
|
84 881
|
87 647
|
93 965
|
99 520
|
105 905
|
96 825
|
99 439
|
123 166
|
120 150
|
150 485
|
168 461
|
164 663
|
187 930
|
195 798
|
207 409
|
215 195
|
239 734
|
252 614
|
324 108
|
326 062
|
346 400
|
|
| PP&E Net |
1 315 998
|
1 255 884
|
1 224 906
|
1 174 062
|
1 124 096
|
1 076 918
|
1 050 025
|
1 030 523
|
1 017 220
|
1 019 014
|
1 003 891
|
991 102
|
979 415
|
974 006
|
998 362
|
970 981
|
986 925
|
1 009 020
|
1 015 183
|
1 034 742
|
1 060 707
|
1 078 109
|
1 072 135
|
1 072 233
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
43 749
|
40 818
|
43 552
|
43 668
|
51 917
|
48 098
|
36 514
|
34 606
|
55 799
|
68 557
|
68 476
|
81 506
|
84 819
|
94 336
|
88 251
|
99 905
|
92 553
|
83 360
|
88 593
|
92 279
|
113 922
|
117 105
|
154 473
|
179 984
|
|
| Other Long-Term Assets |
60 243
|
67 858
|
57 000
|
60 501
|
195 883
|
216 833
|
234 707
|
234 627
|
213 336
|
192 842
|
179 658
|
192 682
|
182 558
|
164 386
|
150 474
|
42 451
|
54 950
|
54 152
|
54 669
|
63 669
|
73 501
|
92 703
|
76 384
|
88 867
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 515 175
N/A
|
1 445 033
-5%
|
1 405 623
-3%
|
1 363 112
-3%
|
1 459 543
+7%
|
1 435 814
-2%
|
1 420 766
-1%
|
1 405 661
-1%
|
1 383 180
-2%
|
1 379 852
0%
|
1 375 191
0%
|
1 385 440
+1%
|
1 397 277
+1%
|
1 401 189
+0%
|
1 401 750
+0%
|
1 301 267
-7%
|
1 330 226
+2%
|
1 353 941
+2%
|
1 373 640
+1%
|
1 430 424
+4%
|
1 500 744
+5%
|
1 612 025
+7%
|
1 629 054
+1%
|
1 687 484
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
28 414
|
27 018
|
24 777
|
30 367
|
31 148
|
21 426
|
33 645
|
24 577
|
22 340
|
23 262
|
39 513
|
32 983
|
41 099
|
42 731
|
32 924
|
33 635
|
39 357
|
41 311
|
37 894
|
42 371
|
45 752
|
61 910
|
47 733
|
56 435
|
|
| Accrued Liabilities |
19 252
|
14 949
|
16 629
|
20 841
|
6 951
|
20 869
|
15 262
|
17 940
|
12 186
|
21 629
|
7 700
|
5 802
|
8 736
|
13 409
|
8 263
|
6 898
|
19 476
|
8 973
|
14 942
|
11 900
|
5 813
|
7 851
|
24 180
|
25 931
|
|
| Short-Term Debt |
153 800
|
124 500
|
128 500
|
67 000
|
117 000
|
152 000
|
82 000
|
49 000
|
70 000
|
29 000
|
88 000
|
62 000
|
27 000
|
18 000
|
18 000
|
18 000
|
0
|
0
|
0
|
10 000
|
33 000
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
64 931
|
77 688
|
56 731
|
68 981
|
99 744
|
58 896
|
67 695
|
61 824
|
45 690
|
64 455
|
70 971
|
66 239
|
78 229
|
52 304
|
76 479
|
144 978
|
117 464
|
102 990
|
74 037
|
44 602
|
97 394
|
90 282
|
78 159
|
76 505
|
|
| Other Current Liabilities |
40 474
|
35 814
|
34 811
|
40 299
|
41 806
|
33 780
|
14 352
|
27 064
|
34 088
|
24 267
|
44 797
|
44 845
|
58 046
|
59 431
|
70 982
|
75 111
|
94 109
|
80 615
|
79 736
|
78 793
|
82 649
|
94 053
|
81 246
|
85 781
|
|
| Total Current Liabilities |
306 871
|
279 969
|
261 448
|
227 488
|
296 649
|
286 971
|
212 954
|
180 405
|
184 304
|
162 613
|
250 981
|
211 869
|
213 110
|
185 875
|
206 648
|
278 622
|
270 406
|
233 889
|
206 609
|
187 666
|
264 608
|
254 096
|
231 318
|
244 652
|
|
| Long-Term Debt |
620 260
|
574 354
|
543 943
|
522 896
|
540 758
|
522 355
|
587 066
|
594 372
|
584 287
|
577 795
|
514 579
|
608 344
|
634 277
|
651 290
|
629 584
|
547 594
|
580 791
|
615 328
|
657 772
|
732 437
|
744 687
|
873 580
|
855 165
|
844 364
|
|
| Minority Interest |
6 354
|
1 029
|
1 064
|
1 234
|
1 264
|
1 330
|
0
|
0
|
0
|
215
|
219
|
232
|
241
|
246
|
254
|
264
|
273
|
1 960
|
2 107
|
2 275
|
2 404
|
2 524
|
2 676
|
2 825
|
|
| Other Liabilities |
213 670
|
218 455
|
221 008
|
226 130
|
228 680
|
236 286
|
246 762
|
249 883
|
254 436
|
288 063
|
282 816
|
280 026
|
262 451
|
263 127
|
279 341
|
171 172
|
166 465
|
183 535
|
182 611
|
182 368
|
176 152
|
186 037
|
179 403
|
157 625
|
|
| Total Liabilities |
1 147 155
N/A
|
1 073 807
-6%
|
1 027 463
-4%
|
977 748
-5%
|
1 067 351
+9%
|
1 046 942
-2%
|
1 046 782
0%
|
1 024 660
-2%
|
1 023 027
0%
|
1 028 686
+1%
|
1 048 595
+2%
|
1 100 471
+5%
|
1 110 079
+1%
|
1 100 538
-1%
|
1 115 827
+1%
|
997 652
-11%
|
1 017 935
+2%
|
1 034 712
+2%
|
1 049 099
+1%
|
1 104 746
+5%
|
1 187 851
+8%
|
1 316 237
+11%
|
1 268 562
-4%
|
1 249 466
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
145 551
|
|
| Retained Earnings |
192 771
|
195 618
|
202 813
|
209 896
|
214 118
|
217 868
|
219 332
|
223 452
|
221 059
|
221 201
|
185 992
|
136 908
|
133 618
|
133 148
|
140 164
|
147 384
|
159 832
|
170 280
|
182 178
|
179 315
|
166 683
|
134 023
|
191 442
|
254 880
|
|
| Additional Paid In Capital |
35 140
|
35 198
|
35 198
|
35 200
|
35 204
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
35 198
|
3 598
|
3 598
|
3 598
|
|
| Unrealized Security Profit/Loss |
4 889
|
4 044
|
8 083
|
8 396
|
14 301
|
11 866
|
6 998
|
3 910
|
3 558
|
2 632
|
3 093
|
4 511
|
4 803
|
9 038
|
6 788
|
7 414
|
5 510
|
2 873
|
1 729
|
1 779
|
1 345
|
125
|
716
|
2 723
|
|
| Treasury Stock |
10 328
|
9 183
|
13 486
|
13 680
|
16 979
|
24 352
|
34 305
|
29 629
|
44 425
|
49 422
|
41 400
|
41 410
|
41 428
|
41 439
|
41 460
|
41 467
|
41 480
|
41 492
|
41 687
|
41 684
|
41 680
|
3 440
|
3 428
|
3 418
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2 740
|
1 211
|
2 520
|
785
|
3 993
|
1 840
|
4 211
|
9 456
|
19 155
|
318
|
9 535
|
7 680
|
6 819
|
1 572
|
5 519
|
5 796
|
15 931
|
22 613
|
34 684
|
|
| Total Equity |
368 023
N/A
|
371 228
+1%
|
378 159
+2%
|
385 363
+2%
|
392 195
+2%
|
388 871
-1%
|
373 985
-4%
|
381 002
+2%
|
360 156
-5%
|
351 167
-2%
|
326 594
-7%
|
284 969
-13%
|
287 198
+1%
|
300 651
+5%
|
285 923
-5%
|
303 615
+6%
|
312 291
+3%
|
319 229
+2%
|
324 541
+2%
|
325 678
+0%
|
312 893
-4%
|
295 788
-5%
|
360 492
+22%
|
438 018
+22%
|
|
| Total Liabilities & Equity |
1 515 178
N/A
|
1 445 035
-5%
|
1 405 622
-3%
|
1 363 111
-3%
|
1 459 546
+7%
|
1 435 813
-2%
|
1 420 767
-1%
|
1 405 662
-1%
|
1 383 183
-2%
|
1 379 853
0%
|
1 375 189
0%
|
1 385 440
+1%
|
1 397 277
+1%
|
1 401 189
+0%
|
1 401 750
+0%
|
1 301 267
-7%
|
1 330 226
+2%
|
1 353 941
+2%
|
1 373 640
+1%
|
1 430 424
+4%
|
1 500 744
+5%
|
1 612 025
+7%
|
1 629 054
+1%
|
1 687 484
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
273
|
263
|
255
|
251
|
245
|
238
|
230
|
227
|
216
|
208
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
206
|
|